[RSAWIT] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[RSAWIT] RIMBUNAN SAWIT BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -15.32%
YoY- 136.06%
Quarter Report
Latest QR
Upcoming QR
RSAWIT's Result
RSAWIT's Financial Summary
View:
Show?
Quarter Result
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Revenue 81,849 58,738 44,137 39,540 41,752 46,971 48,077 102.62%
PBT 30,565 15,493 6,925 6,394 7,305 7,769 9,723 357.31%
Tax -6,870 -3,742 -1,774 -1,779 -1,855 -1,921 -2,530 276.54%
NP 23,695 11,751 5,151 4,615 5,450 5,848 7,193 386.62%
-
NP to SH 21,294 10,365 4,908 4,615 5,450 5,831 7,193 322.28%
-
Tax Rate 22.48% 24.15% 25.62% 27.82% 25.39% 24.73% 26.02% -
Total Cost 58,154 46,987 38,986 34,925 36,302 41,123 40,884 59.62%
-
Net Worth 467,967 0 78,169 0 73,094 0 67,955 1194.93%
Dividend
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Net Worth 467,967 0 78,169 0 73,094 0 67,955 1194.93%
NOSH 147,159 128,279 128,146 128,194 128,235 128,153 128,217 20.06%
Ratio Analysis
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
NP Margin 28.95% 20.01% 11.67% 11.67% 13.05% 12.45% 14.96% -
ROE 4.55% 0.00% 6.28% 0.00% 7.46% 0.00% 10.58% -
Per Share
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
RPS 55.62 45.79 34.44 30.84 32.56 36.65 37.50 68.74%
EPS 14.47 8.08 3.83 3.60 4.25 4.55 5.61 251.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.18 0.00 0.61 0.00 0.57 0.00 0.53 978.49%
Adjusted Per Share Value based on latest NOSH - 128,194
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
RPS 4.01 2.88 2.16 1.94 2.04 2.30 2.35 103.24%
EPS 1.04 0.51 0.24 0.23 0.27 0.29 0.35 324.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2291 0.00 0.0383 0.00 0.0358 0.00 0.0333 1193.29%
Price Multiplier on Financial Quarter End Date
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Date 30/11/10 30/09/10 30/08/10 30/06/10 31/05/10 31/03/10 25/02/10 -
Price 0.83 0.74 0.75 0.70 0.70 0.76 0.70 -
P/RPS 1.49 1.62 2.18 2.27 2.15 2.07 1.87 -26.02%
P/EPS 5.74 9.16 19.58 19.44 16.47 16.70 12.48 -64.32%
EY 17.43 10.92 5.11 5.14 6.07 5.99 8.01 180.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 1.23 0.00 1.23 0.00 1.32 -88.42%
Price Multiplier on Announcement Date
30/11/10 30/09/10 31/08/10 30/06/10 31/05/10 31/03/10 28/02/10 CAGR
Date 24/01/11 - 25/10/10 - 26/07/10 - 26/04/10 -
Price 1.14 0.00 0.95 0.00 0.73 0.00 0.75 -
P/RPS 2.05 0.00 2.76 0.00 2.24 0.00 2.00 3.33%
P/EPS 7.88 0.00 24.80 0.00 17.18 0.00 13.37 -50.42%
EY 12.69 0.00 4.03 0.00 5.82 0.00 7.48 101.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.00 1.56 0.00 1.28 0.00 1.42 -83.82%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment